	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,212	£7,320	£7,430	£7,616	£7,806	£37,384
Total Expenses	£6,421	£6,482	£6,534	£6,595	£6,656	£32,688
Profit Before Tax	£791	£838	£896	£1,021	£1,150	£4,696
Profit After Tax	£640	£679	£726	£827	£931	£3,804
Change In Property Value	£2,875	£5,304	£6,775	£7,797	£5,510	£28,262
Net Return	£3,515	£5,983	£7,501	£8,624	£6,441	£32,065
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	17%	21%	24%	18%	108%